RAIL
FreightCar America, Inc. (RAIL)
Last Price$6.52.5%
Market Cap$122.1M
LTM NOPAT
$26.7M
NOPAT margin
4.9%
5Y avg: (21.1%)
EPV as % of EV
152.6%
Market-Implied Value of Growth, MIVoG as % of EV
(52.6%)
Discount rate
9.0%
Stock quality
7/10
Good

RAIL Earnings Power Value Model

(USD M)Dec'19Mar'20Jun'20Sep'20Dec'20Mar'21Jun'21Sep'21Dec'21Mar'22Jun'22Sep'22Dec'22Mar'23Jun'23Sep'23Dec'23Mar'24Jun'24Sep'24
LTM Revenue
% growth
230.0
(27.3%)
164.4
(46.0%)
108.2
(65.2%)
92.8
(66.0%)
108.4
(52.8%)
135.6
(17.5%)
155.5
43.7%
188.6
103.3%
203.1
87.2%
263.9
94.6%
283.3
82.2%
310.8
64.8%
364.8
79.6%
352.5
33.6%
384.3
35.6%
360.5
16.0%
358.1
(1.8%)
438.2
24.3%
497.0
29.3%
548.3
52.1%
LTM NOPAT
% growth
(75.5)
N/A
(78.3)
3.7%
(75.4)
(3.7%)
(80.7)
7.2%
(80.8)
0.0%
(77.5)
(4.0%)
(67.5)
(13.0%)
(31.1)
(53.9%)
(21.3)
(31.7%)
(6.2)
(71.1%)
(1.0)
(83.6%)
0.9
N/A
(1.0)
N/A
(0.7)
(23.2%)
4.6
N/A
8.9
91.6%
11.2
26.1%
12.6
12.3%
24.5
94.7%
26.7
8.9%
Discount rate
1.4%
0.9%
1.1%
1.5%
2.0%
4.5%
5.7%
6.0%
3.5%
10.3%
6.8%
7.2%
7.2%
7.5%
6.8%
9.5%
6.2%
7.2%
6.6%
9.0%
Earnings Power Value (EPV)
(5,474.3)
(9,149.4)
(6,714.2)
(5,432.7)
(4,122.8)
(1,733.0)
(1,183.6)
(519.9)
(601.5)
(59.4)
(14.8)
12.8
(13.4)
(9.9)
68.5
93.3
182.0
175.4
368.4
295.2
Enterprise Value (EV)
69.2
34.6
41.3
68.2
85.9
101.5
117.8
125.2
123.5
157.4
124.0
142.2
145.9
139.5
151.3
96.6
104.9
102.9
124.6
193.5
Market-Implied Value of Growth (MIVoG)
5,543.5
9,183.9
6,755.5
5,500.9
4,208.7
1,834.5
1,301.5
645.0
725.0
216.9
138.7
129.4
159.3
149.3
82.8
3.3
(77.1)
(72.5)
(243.8)
(101.7)
EPV as % of EV(7,911.6%)(26,472.5%)(16,244.9%)(7,964.1%)(4,801.2%)(1,707.1%)(1,004.5%)(415.3%)(487.2%)(37.7%)(11.9%)9.0%(9.2%)(7.1%)45.3%96.5%173.5%170.4%295.7%152.6%
MIVoG as % of EV8,011.6%26,572.5%16,344.9%8,064.1%4,901.2%1,807.1%1,104.5%515.3%587.2%137.7%111.9%91.0%109.2%107.1%54.7%3.5%(73.5%)(70.4%)(195.7%)(52.6%)

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

RAIL NOPAT

Annual
Quarterly
LTM
($100.0M)$0.0$100.0MDec'04Dec'06Dec'08Dec'10Dec'12Dec'14Dec'16Dec'18Dec'20Dec'22
NOPAT
NOPAT margin

RAIL Earnings Power Value and Enterprise Value

Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV

RAIL vs Peer Set: Earnings Power Value comparison

Explore more intrinsic value tools hub for RAIL

FAQ

What is FreightCar America, Inc. Earnings Power Value?

As of Sep 30, 2024, FreightCar America, Inc.'s Earnings Power Value is approximately $295.2M.

What is FreightCar America, Inc. EV (Enterprise Value)?

As of Sep 30, 2024, FreightCar America, Inc.'s Enterprise Value (EV) estimates at $193.5M.

What is FreightCar America, Inc. NOPAT?

As of Sep 30, 2024, FreightCar America, Inc.'s Net operating profit after tax (NOPAT) is approximately $26.7M.